[MUDA] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 14.6%
YoY- -862.79%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 856,196 683,400 787,610 635,240 585,297 590,640 546,945 7.75%
PBT 57,118 25,741 50,179 -7,505 5,680 7,931 8,288 37.92%
Tax 9,675 -10,328 -2,743 -6,986 -1,749 -5,440 -10,292 -
NP 66,793 15,413 47,436 -14,491 3,931 2,491 -2,004 -
-
NP to SH 58,929 11,217 44,343 -17,033 2,233 2,420 -2,253 -
-
Tax Rate -16.94% 40.12% 5.47% - 30.79% 68.59% 124.18% -
Total Cost 789,403 667,987 740,174 649,731 581,366 588,149 548,949 6.23%
-
Net Worth 527,044 455,592 411,266 368,671 392,968 359,653 361,791 6.46%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 7,388 7,206 7,126 5,699 7,092 5,916 2,504 19.75%
Div Payout % 12.54% 64.25% 16.07% 0.00% 317.63% 244.49% 0.00% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 527,044 455,592 411,266 368,671 392,968 359,653 361,791 6.46%
NOSH 297,765 293,930 285,601 283,593 288,947 283,571 283,246 0.83%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.80% 2.26% 6.02% -2.28% 0.67% 0.42% -0.37% -
ROE 11.18% 2.46% 10.78% -4.62% 0.57% 0.67% -0.62% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 287.54 232.50 275.77 224.00 202.56 208.29 193.10 6.85%
EPS 19.79 3.82 15.53 -6.01 0.77 0.85 -0.80 -
DPS 2.50 2.50 2.50 2.00 2.45 2.09 0.88 18.99%
NAPS 1.77 1.55 1.44 1.30 1.36 1.2683 1.2773 5.58%
Adjusted Per Share Value based on latest NOSH - 283,593
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 280.67 224.03 258.19 208.24 191.87 193.62 179.30 7.75%
EPS 19.32 3.68 14.54 -5.58 0.73 0.79 -0.74 -
DPS 2.42 2.36 2.34 1.87 2.33 1.94 0.82 19.75%
NAPS 1.7277 1.4935 1.3482 1.2086 1.2882 1.179 1.186 6.46%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.85 0.58 0.81 0.42 0.37 0.31 0.50 -
P/RPS 0.30 0.25 0.29 0.19 0.18 0.15 0.26 2.41%
P/EPS 4.30 15.20 5.22 -6.99 47.88 36.33 -62.86 -
EY 23.28 6.58 19.17 -14.30 2.09 2.75 -1.59 -
DY 2.94 4.31 3.09 4.76 6.63 6.73 1.77 8.82%
P/NAPS 0.48 0.37 0.56 0.32 0.27 0.24 0.39 3.51%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 25/08/09 29/08/08 28/08/07 24/08/06 25/08/05 26/08/04 -
Price 0.81 0.79 0.80 0.35 0.31 0.31 0.45 -
P/RPS 0.28 0.34 0.29 0.16 0.15 0.15 0.23 3.33%
P/EPS 4.09 20.70 5.15 -5.83 40.11 36.33 -56.57 -
EY 24.43 4.83 19.41 -17.16 2.49 2.75 -1.77 -
DY 3.09 3.16 3.13 5.71 7.92 6.73 1.96 7.87%
P/NAPS 0.46 0.51 0.56 0.27 0.23 0.24 0.35 4.65%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment